Professional Documents
Culture Documents
KETERANGAN SITEPLAN
NO
KAVLING
1
A.1
2
A.2
3
A.3
4
A.4
5
A.5
6
A.6
7
A.7
8
A.8
9
A.9
10
A.10
LEBAR
PANJANG
LUAS KAVLING
98
94
90
84
81
94
90
90
90
76
Total
LUAS BANGUNAN
37
36
45
45
36
36
36
36
36
38
887
KETERANGAN
381
1125
238
887
0
Volume
Satuan
1125 m2
m2
Harga satuan
Rp
Sub total
400,000 Rp
Rp
Total
450,000,000
Rp
450,000,000
Rp
48,750,000
Rp
160,000,000
Volume
Satuan
0.05
0.025
10 unit
Rp
Rp
Rp
Harga satuan
450,000,000 Rp
450,000,000 Rp
1,500,000 Rp
Sub total
22,500,000
11,250,000
15,000,000
Volume
Satuan
10
10
10
10
Rp
Rp
Rp
Rp
Harga satuan
4,500,000
4,000,000
6,000,000
1,500,000
Rp
Rp
Rp
Rp
Sub total
45,000,000
40,000,000
60,000,000
15,000,000
Volume
Satuan
198 m1
1125 m2
238 m2
3 unit
10 Unit
m2
10 m3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Harga satuan
360,000
45,000
45,000
420,000
2,500,000
1,000,000
120,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Sub total
71,280,000
50,625,000
10,710,000
1,260,000
25,000,000
1,200,000
Total
Rp
160,075,000
Volume
Satuan
Sub total
Total
10,000,000
10,000,000
Rp
20,000,000
Total
Rp
838,825,000
Rp
945,687.71
10 unit
10 unit
Rp
Rp
:
:
Type
36
36
36
36
36
36
36
36
36
36
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Harga satuan
1,000,000 Rp
1,000,000 Rp
Total Rp
Asumsi Penjualan
Kav.
Luas tanah
A.1
98
A.2
94
A.3
90
A.4
84
A.5
81
A.6
94
A.7
90
A.8
90
A.9
90
A.10
76
Type
36
36
36
36
36
36
36
36
36
36
:
:
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20%
32,935,479.14
32,178,928.97
31,422,378.80
30,287,553.55
29,720,140.92
32,178,928.97
31,422,378.80
31,422,378.80
31,422,378.80
28,774,453.21
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2.5%
4,116,935
4,022,366
3,927,797
3,785,944
3,715,018
4,022,366
3,927,797
3,927,797
3,927,797
3,596,807
1,558,825,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
201,729,810
197,095,940
192,462,070
185,511,266
182,035,863
197,095,940
192,462,070
192,462,070
192,462,070
176,243,526
Total Rp
1,909,560,625
Rp
Rp
14,613,984
35,073,563
Rp